Delray Plan, Bayside at Ward CreekPanama City BeachFL32413
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Panama City Beach at Delray Plan, Bayside at Ward Creek, Panama City Beach, FL, 32413 uses $147,982 cash to close to unlock $7,134/yr annual cash flow and $595/mo monthly cash flow. Total monthly income runs $3,557/mo, and a $2,185/mo payment keeps the spread at $595/mo. Purchase price stands at $446,400, and rental yield measures 9.56% with $3,557/mo rent. Return on cash invested shows 24.73% in year one, and 5% annual appreciation builds toward $123,332 over five years. Five-year ROI reaches 129.29% and total cumulative return in cash records $191,320. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,557/mo property income covering a $2,185/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32413, Panama City Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,408 (100%) |
| Owner Occupied HU | 5,677 (32.6%) |
| Renter Occupied HU | 2,579 (14.8%) |
| Vacant Housing Units | 9,152 (52.6%) |
| Median Home Value | $430,573 |
| Average Home Value | $517,641 |
Housing Distribution
Address Breakdown
Residential
12,560
Single Family
10,041
Multi-Family
2,519
Businesses
718
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A